[LEBTECH] QoQ TTM Result on 30-Jun-2006 [#2]

Stock
[LEBTECH] LEBTECH BERHAD
Announcement Date
30-Aug-2006
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2006
Quarter
30-Jun-2006 [#2]
Profit Trend
QoQ- -15.26%
YoY- -14.69%
Quarter Report
Latest QR
Upcoming QR
LEBTECH's Result
LEBTECH's Financial Summary
View:
Show?
TTM Result
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Revenue 121,013 126,639 141,404 137,476 136,781 161,264 199,324 -28.32%
PBT 5,739 7,396 12,817 16,043 18,887 21,916 17,594 -52.64%
Tax -3,759 -4,228 -3,887 -4,683 -5,482 -6,556 -5,640 -23.71%
NP 1,980 3,168 8,930 11,360 13,405 15,360 11,954 -69.87%
-
NP to SH 1,980 3,168 8,930 11,360 13,405 15,360 11,954 -69.87%
-
Tax Rate 65.50% 57.17% 30.33% 29.19% 29.03% 29.91% 32.06% -
Total Cost 119,033 123,471 132,474 126,116 123,376 145,904 187,370 -26.12%
-
Net Worth 115,488 114,807 115,628 117,303 115,741 113,397 96,918 12.40%
Dividend
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Div 6,837 6,837 6,837 3,425 - 2,580 2,580 91.61%
Div Payout % 345.33% 215.83% 76.57% 30.15% - 16.80% 21.59% -
Equity
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Net Worth 115,488 114,807 115,628 117,303 115,741 113,397 96,918 12.40%
NOSH 136,964 137,083 136,483 137,021 136,713 136,343 136,505 0.22%
Ratio Analysis
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
NP Margin 1.64% 2.50% 6.32% 8.26% 9.80% 9.52% 6.00% -
ROE 1.71% 2.76% 7.72% 9.68% 11.58% 13.55% 12.33% -
Per Share
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 88.35 92.38 103.61 100.33 100.05 118.28 146.02 -28.48%
EPS 1.45 2.31 6.54 8.29 9.81 11.27 8.76 -69.88%
DPS 5.00 5.00 5.00 2.50 0.00 1.89 1.89 91.39%
NAPS 0.8432 0.8375 0.8472 0.8561 0.8466 0.8317 0.71 12.15%
Adjusted Per Share Value based on latest NOSH - 137,021
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
RPS 256.69 268.63 299.95 291.62 290.14 342.08 422.81 -28.32%
EPS 4.20 6.72 18.94 24.10 28.43 32.58 25.36 -69.87%
DPS 14.50 14.50 14.50 7.27 0.00 5.47 5.47 91.65%
NAPS 2.4498 2.4353 2.4527 2.4883 2.4551 2.4054 2.0559 12.40%
Price Multiplier on Financial Quarter End Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 30/03/07 29/12/06 29/09/06 30/06/06 31/03/06 30/12/05 30/09/05 -
Price 3.38 3.20 3.50 4.10 4.52 4.80 4.94 -
P/RPS 3.83 3.46 3.38 4.09 4.52 4.06 3.38 8.69%
P/EPS 233.81 138.47 53.49 49.45 46.10 42.61 56.41 158.25%
EY 0.43 0.72 1.87 2.02 2.17 2.35 1.77 -61.09%
DY 1.48 1.56 1.43 0.61 0.00 0.39 0.38 147.74%
P/NAPS 4.01 3.82 4.13 4.79 5.34 5.77 6.96 -30.78%
Price Multiplier on Announcement Date
31/03/07 31/12/06 30/09/06 30/06/06 31/03/06 31/12/05 30/09/05 CAGR
Date 28/05/07 26/02/07 29/11/06 30/08/06 24/05/06 27/02/06 23/11/05 -
Price 3.30 3.18 3.58 4.00 4.30 4.14 4.84 -
P/RPS 3.73 3.44 3.46 3.99 4.30 3.50 3.31 8.29%
P/EPS 228.27 137.60 54.72 48.25 43.85 36.75 55.27 157.64%
EY 0.44 0.73 1.83 2.07 2.28 2.72 1.81 -61.08%
DY 1.52 1.57 1.40 0.63 0.00 0.46 0.39 147.86%
P/NAPS 3.91 3.80 4.23 4.67 5.08 4.98 6.82 -31.01%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment